[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 94.01%
YoY- 116.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 289,055 273,404 273,370 255,252 243,686 224,138 212,754 22.73%
PBT 21,782 23,148 26,794 26,652 13,692 11,192 9,972 68.58%
Tax -5,160 -5,472 -6,222 -6,584 -3,348 -2,386 -1,698 110.22%
NP 16,622 17,676 20,572 20,068 10,344 8,805 8,274 59.41%
-
NP to SH 16,622 17,676 20,572 20,068 10,344 8,805 8,274 59.41%
-
Tax Rate 23.69% 23.64% 23.22% 24.70% 24.45% 21.32% 17.03% -
Total Cost 272,433 255,728 252,798 235,184 233,342 215,333 204,480 21.14%
-
Net Worth 108,789 109,739 108,273 103,124 101,040 98,491 96,150 8.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 6,324 8,409 - - 3,182 - - -
Div Payout % 38.05% 47.57% - - 30.77% - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 108,789 109,739 108,273 103,124 101,040 98,491 96,150 8.60%
NOSH 126,499 126,137 125,899 125,761 126,300 126,271 126,513 -0.00%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 5.75% 6.47% 7.53% 7.86% 4.24% 3.93% 3.89% -
ROE 15.28% 16.11% 19.00% 19.46% 10.24% 8.94% 8.61% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 228.50 216.75 217.13 202.97 192.94 177.51 168.17 22.74%
EPS 12.63 14.01 16.34 15.96 8.19 6.97 6.54 55.26%
DPS 5.00 6.67 0.00 0.00 2.52 0.00 0.00 -
NAPS 0.86 0.87 0.86 0.82 0.80 0.78 0.76 8.61%
Adjusted Per Share Value based on latest NOSH - 125,761
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 58.58 55.41 55.40 51.73 49.39 45.43 43.12 22.73%
EPS 3.37 3.58 4.17 4.07 2.10 1.78 1.68 59.25%
DPS 1.28 1.70 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.2205 0.2224 0.2194 0.209 0.2048 0.1996 0.1949 8.59%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.84 0.76 0.64 0.48 0.49 0.53 0.47 -
P/RPS 0.37 0.35 0.29 0.24 0.25 0.30 0.28 20.48%
P/EPS 6.39 5.42 3.92 3.01 5.98 7.60 7.19 -7.58%
EY 15.64 18.44 25.53 33.24 16.71 13.16 13.91 8.15%
DY 5.95 8.77 0.00 0.00 5.14 0.00 0.00 -
P/NAPS 0.98 0.87 0.74 0.59 0.61 0.68 0.62 35.80%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 -
Price 0.66 0.88 0.62 0.49 0.48 0.51 0.51 -
P/RPS 0.29 0.41 0.29 0.24 0.25 0.29 0.30 -2.24%
P/EPS 5.02 6.28 3.79 3.07 5.86 7.31 7.80 -25.51%
EY 19.91 15.92 26.35 32.57 17.06 13.67 12.82 34.21%
DY 7.58 7.58 0.00 0.00 5.25 0.00 0.00 -
P/NAPS 0.77 1.01 0.72 0.60 0.60 0.65 0.67 9.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment